TONNELLERIE MILLET : revenue, balance sheet and financial ratios
TONNELLERIE MILLET is a French company
founded 31 years ago,
specialized in the sector Fabrication d'emballages en bois.
Based in GALGON (33133),
this company of category GE
shows in 2025 a revenue of 2.6 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - TONNELLERIE MILLET (SIREN 399848332)
Indicator
2025
2024
2023
2022
2021
2020
2019
2017
2016
Revenue
2 563 317 €
3 318 888 €
2 626 117 €
2 481 044 €
2 712 608 €
2 206 545 €
1 429 742 €
762 967 €
825 109 €
Net income
-210 784 €
52 956 €
-50 144 €
-22 020 €
112 492 €
-14 114 €
-839 607 €
-80 129 €
-29 105 €
EBITDA
-59 207 €
142 073 €
36 113 €
65 953 €
218 224 €
5 642 €
-87 434 €
-47 095 €
-2 659 €
Net margin
-8.2%
1.6%
-1.9%
-0.9%
4.1%
-0.6%
-58.7%
-10.5%
-3.5%
Revenue and income statement
In 2025, TONNELLERIE MILLET achieves revenue of 2.6 M€. Over the period 2016-2025, the company shows strong growth with a CAGR (compound annual growth rate) of +13.4%. Significant drop of -23% vs 2024. After deducting consumption (1.6 M€), gross margin stands at 918 k€, i.e. a rate of 36%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches -59 k€, representing -2.3% of revenue. Warning negative scissor effect: despite revenue change (-23%), EBITDA varies by -142%, reducing margin by 6.6 pts. This reflects costs rising faster than revenue. Negative EBITDA means operations do not cover current expenses: concerning situation. Net income is negative at -211 k€ (-8.2% of revenue), which will impact equity.
Revenue (2025)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
2 563 317 €
Gross margin (2025)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
918 370 €
EBITDA (2025)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
-59 207 €
EBIT (2025)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
-57 871 €
Net income (2025)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
-210 784 €
EBITDA margin (2025)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
-2.3%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at -200%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches -44%. Low autonomy: the company heavily depends on external financing (banks, suppliers).
Debt ratio (2025)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
-199.624%
Financial autonomy (2025)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
-43.543%
Cash flow / Revenue (2025)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
-11.245%
Repayment capacity (2025)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
-1.823
Asset age ratio (2025)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
2025
Debt ratio
62.273
61.311
-781.222
-599.028
1973.44
1007.633
3244.649
947.189
-199.624
Financial autonomy
53.11
55.242
-10.927
-6.095
2.251
5.06
1.936
6.251
-43.543
Repayment capacity
-14.058
-4.58
-10.159
-281.348
3.604
-1.368
-49.534
8.763
-1.823
Cash flow / Revenue
-3.126%
-7.883%
-7.318%
-0.12%
7.381%
-15.813%
-0.633%
3.204%
-11.245%
Sector positioning
Debt ratio
-199.622025
2023
2024
2025
Q1: 8.4
Med: 24.78
Q3: 54.43
Excellent-73 pts over 3 years
In 2025, the debt ratio of TONNELLERIE MILLET (-199.62) ranks in the bottom 25% of the sector, which is positive. This ratio measures the weight of debt relative to equity. A low ratio indicates a solid financial structure with little dependence on creditors.
Financial autonomy
-43.54%2025
2023
2024
2025
Q1: 44.19%
Med: 59.78%
Q3: 73.0%
Average
In 2025, the financial autonomy of TONNELLERIE MILLET (-43.5%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
-1.82 years2025
2023
2024
2025
Q1: 0.28 years
Med: 1.84 years
Q3: 5.01 years
Excellent+6 pts over 3 years
In 2025, the repayment capacity of TONNELLERIE MILLET (-1.82) ranks in the bottom 25% of the sector, which is positive. This ratio indicates the number of years needed to repay debt with cash flow. A short capacity reflects controlled debt and good cash generation.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 171.01. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2025)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
171.008
Interest coverage (2025)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
-61.15
Liquidity indicators evolution TONNELLERIE MILLET
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
2025
Liquidity ratio
422.945
407.229
364.297
123.867
151.084
160.874
226.072
245.583
171.008
Interest coverage
-667.206
-46.147
-38.114
108.366
4.729
700.846
54.936
34.84
-61.15
Sector positioning
Liquidity ratio
171.012025
2023
2024
2025
Q1: 205.24
Med: 329.49
Q3: 512.28
Watch-16 pts over 3 years
In 2025, the liquidity ratio of TONNELLERIE MILLET (171.01) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
-61.15x2025
2023
2024
2025
Q1: 0.85x
Med: 5.45x
Q3: 18.25x
Watch-75 pts over 3 years
In 2025, the interest coverage of TONNELLERIE MILLET (-61.1x) ranks in the bottom 25% of the sector. This ratio indicates how many times operating income covers interest expenses. Low coverage may indicate fragility to rate or income variations.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 61 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 30 days. The gap of 31 days means the company finances its customers for over a month before being paid relative to supplier payments. This weighs on cash flow. Inventory turnover is 10 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 53 days of revenue, i.e. 378 k€ to permanently finance. Notable WCR improvement over the period (-71%), freeing up cash.
Operating WCR (2025)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
378 346 €
Customer credit (2025)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
61 j
Supplier credit (2025)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
30 j
Inventory turnover (2025)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
10 j
WCR in days of revenue (2025)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
53 j
WCR and payment terms evolution TONNELLERIE MILLET
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2019
2020
2021
2022
2023
2024
2025
Operating WCR
1 307 055 €
1 153 301 €
542 158 €
910 685 €
686 887 €
505 314 €
729 378 €
995 434 €
378 346 €
Inventory turnover (days)
243
168
110
67
54
57
60
63
10
Customer payment term (days)
125
153
47
72
40
39
46
67
61
Supplier payment term (days)
59
74
71
229
114
57
45
45
30
Positioning of TONNELLERIE MILLET in its sector
Comparison with sector Fabrication d'emballages en bois
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (44 transactions).
This range of 211 436€ to 451 425€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2025
Indicative
211k€356k€451k€
356 964 €Range: 211 436€ - 451 425€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 44 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Fabrication d'emballages en bois)
Compare TONNELLERIE MILLET with other companies in the same sector:
Frequently asked questions about TONNELLERIE MILLET
What is the revenue of TONNELLERIE MILLET ?
The revenue of TONNELLERIE MILLET in 2025 is 2.6 M€.
Is TONNELLERIE MILLET profitable?
TONNELLERIE MILLET recorded a net loss in 2025.
Where is the headquarters of TONNELLERIE MILLET ?
The headquarters of TONNELLERIE MILLET is located in GALGON (33133), in the department Gironde.
Where to find the tax return of TONNELLERIE MILLET ?
The tax return of TONNELLERIE MILLET is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does TONNELLERIE MILLET operate?
TONNELLERIE MILLET operates in the sector Fabrication d'emballages en bois (NAF code 16.24Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart